Flat W1U 2 beds 1 bath

York Street, Marylebone, London W1U

London, England · W1U

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£47,649

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,876	£55,699	£57,092	£58,519	£60,274	£286,460
Total Expenses	£45,027	£45,243	£45,508	£45,778	£46,078	£227,634
Profit Before Tax	£9,849	£10,456	£11,584	£12,741	£14,197	£58,826
Profit After Tax	£7,977	£8,469	£9,383	£10,320	£11,500	£47,649
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£7,986	£8,478	£26,383	£40,666	£51,881	£135,394
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change